400 Plantation Rd 1102 Gulf Shores, Alabama, 36542
1 bed • 1 bath • 6 guests
Est. $1,476/mo
This property is for sale!
Contact Agent
$37,284
Annual Revenue
BNBCalc predicts this property will get $176 per night with 63% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 63% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$42,900
Avg annual revenue
63%
Avg occupancy rate
$176
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$95k
Sign up to see the data on 40 all comparables
$15,710
Profit
Revenue
$37,284
Operating Expenses
$18,527
Operating Income
$18,757
Mortgage & Taxes
$3,047
Profit (Cash Flow)
$15,710
$75,044
Cash Investment
Down Payment
$61,560
Renos & Furnishing
$4,250
Closing Costs
$9,234
Total
$75,044
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.93%
Cap Rate
6.09%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$17,077
Deductible property tax
$3,047
Your total deduction
$35,554
Your adjusted annual income
$150,000 - $35,554 = $114,446
Taxes on $114,446 (30%)
$34,334
Your old tax bill
$45,000
Your new tax bill
$34,334
Estimated tax savings
$10,666
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
1983
Size:
500 sqft
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 400 Plantation Rd | 2 | 2 | 785 | - | 0 | 1983 | $277,625 | - |
| 527 Beach Club Trl | 2 | 2 | 986 | - | 213,444 | 1998 | $465,000 | - |
| 400 Plantation Rd | 2 | 2 | 785 | - | 0 | 1983 | $370,000 | 4 |
| 400 Plantation Rd | 2 | 2 | 785 | - | 0 | 1983 | $0 | 61 |
| 400 Plantation Rd | 2 | 2 | 785 | - | 0 | 1983 | $255,000 | - |
| 400 Plantation Rd | 2 | 2 | 785 | - | 0 | 1983 | $345,000 | - |
| 400 Plantation Rd | 2 | 2 | 785 | - | 0 | 1983 | $0 | - |
| 400 Plantation Rd | 2 | 2 | 785 | - | 0 | 1983 | $0 | 84 |
| 400 Plantation Rd | 2 | 2 | 785 | - | 0 | 1983 | $325,000 | 1 |
| 400 Plantation Rd | 2 | 2 | 785 | - | 0 | 1983 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Condominium Unit (Residential)
- Stories: 1
- Lot size: -
- Building area: 500 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 68-09-29-0-000-003.001-999
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2023
- Assessed Value: $58,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $291,500
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 03/04/22 | $310,000 | 100% | Repvet Investments Llc |
| 04/27/07 | $0 | 0% | Robert Dodds |
Ownership
- Name: Repvet Investments Llc
- Owner Occupied: No
- Owner Mailing Address: 459 Peninsula Dr, Hot Springs, AR 71901
- Years Owned: 32
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No